DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$97.99
Today's Fair Value
$68.84 -29.75%
Margin of Safety
-42.34%
Projected Value (5Y)
$110.86 +13.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.73% | CAGR (5y): 4.55%
%
Regression: -0.11% | CAGR (5y): -0.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.59x)
%